29.13
Revenue฿M
25.21
26.96
28.87
29.86
31.99
34.12
35.91
38.54
40.21
41.69
30.58
5.44%
5.83%
70
20.24
Revenue growth%
17.31
14.49
14.17
14.15
11.92
11.81
8.93
6.14
5.96
3.23
9.49
6.14
11.86
65
22.49
Gross margin%
14.22
11.97
12.95
13.00
13.48
15.83
16.69
15.80
16.36
14.07
14.94
15.83
14.15
36
27.75
Operating margin%
18.31
20.82
20.84
22.49
19.51
22.37
19.47
19.33
21.08
23.93
9.15
21.08
20.83
43
26.28
Net margin%
18.85
21.69
23.21
25.30
28.00
27.39
24.67
23.04
24.74
25.95
13.66
24.74
24.71
43
10.11
P/E ratio (avg)x
60.17
68.01
73.50
82.16
83.02
98.18
100.9
118.5
141.9
151.8
35.95
118.5
90.60
37
10.26
EV/EBITx
26.02
26.32
27.95
27.93
29.55
28.86
32.41
32.07
34.60
37.10
33.42
32.41
29.21
58
18.15
FCF yield (avg)%
9.31
6.56
6.48
8.43
10.14
8.73
7.60
10.05
8.92
10.73
12.43
8.92
8.82
53
20.55
FCF margin%
11.43
12.37
13.76
14.71
12.38
10.89
9.69
11.18
13.88
13.16
10.11
11.18
12.37
28
1.605
FCF / Net incomex
1.369
1.298
1.187
1.229
1.285
1.227
1.181
1.126
1.092
1.226
0.244
1.181
1.227
69
19.16
ROIC%
11.22
8.72
5.82
3.23
1.42
1.03
1.46
2.50
0.40
2.59
23.28
1.46
2.54
82
5.28
Return on equity%
22.47
23.46
23.39
20.80
20.67
23.08
20.81
22.18
19.39
20.70
12.62
20.81
21.49
64
23.75
Return on assets%
27.97
29.09
27.84
29.25
27.45
27.30
26.31
23.69
21.54
20.64
3.96
23.69
27.38
41
0.02
EPS฿
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.02
4.60%
7.11%
—
11.30
EPS growth%
16.18
13.56
12.85
15.57
18.10
20.17
21.29
21.55
21.63
22.53
7.56
21.55
19.13
14
0.01
Bookvalue per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
11.94%
9.01%
—
0.02
FCF per share฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
4.03%
3.91%
—
0.01
Dividend per sh฿
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(6.23%)
(5.94%)
—
16.33
Div yield (avg)%
28.19
26.94
29.73
29.30
31.94
31.61
32.56
34.76
32.95
31.57
19.36
32.56
31.59
16
14.05
Payout ratio%
11.22
11.49
8.54
5.97
4.12
3.64
6.23
6.01
6.30
7.62
18.23
6.23
6.27
15
430.8
Shares (diluted)M
382.4
400.4
422.0
446.8
499.7
513.4
535.1
486.8
464.0
428.0
436.9
(3.05%)
1.27%
30
7.72
Buyback yield%
19.80
17.82
16.89
14.06
15.77
13.93
11.97
9.58
6.85
7.04
10.57
9.58
13.99
26
0.791
D/E ratiox
0.952
0.921
0.937
0.971
0.941
0.838
0.832
0.714
0.652
0.602
0.826
0.714
0.879
29
47.14
Enterprise value฿M
27.35
32.11
31.39
36.01
39.86
39.32
42.15
47.41
53.07
50.86
47.45
5.00%
7.15%
66
12.21
LT debt฿M
38.70
42.76
46.56
53.39
55.53
57.17
58.75
66.19
73.42
79.73
39.59
7.50%
6.94%
16
Revenue
฿41.69M
5.83%
1.00×
Cost of revenue
฿23.69M
5.51%
0.97×
Operating expenses
฿6.511M
6.19%
1.03×
Goodwill & intangibles
16.94%
Cash and investments
14.59%